[SRIDGE] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SRIDGE] SILVER RIDGE HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 31.06%
YoY- 92.16%
Quarter Report
Latest QR
Upcoming QR
SRIDGE's Result
SRIDGE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 29,128 23,484 113,569 128,941 141,212 123,040 93,224 -54.05%
PBT 1,164 1,136 2,612 5,484 4,630 4,520 -3,956 -
Tax -1,070 -1,060 -846 -2,640 -2,460 -2,280 -3,342 -53.29%
NP 94 76 1,766 2,844 2,170 2,240 -7,298 -
-
NP to SH 94 76 1,766 2,844 2,170 2,240 -7,298 -
-
Tax Rate 91.92% 93.31% 32.39% 48.14% 53.13% 50.44% - -
Total Cost 29,034 23,408 111,803 126,097 139,042 120,800 100,522 -56.40%
-
Net Worth 13,159 12,349 13,967 13,018 12,055 11,999 11,001 12.72%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 13,159 12,349 13,967 13,018 12,055 11,999 11,001 12.72%
NOSH 93,999 95,000 99,766 100,140 100,462 99,999 100,014 -4.06%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.32% 0.32% 1.56% 2.21% 1.54% 1.82% -7.83% -
ROE 0.71% 0.62% 12.64% 21.85% 18.00% 18.67% -66.34% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 30.99 24.72 113.84 128.76 140.56 123.04 93.21 -52.10%
EPS 0.10 0.08 1.77 2.84 2.16 2.24 -7.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.14 0.13 0.12 0.12 0.11 17.49%
Adjusted Per Share Value based on latest NOSH - 100,769
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.53 9.29 44.94 51.03 55.88 48.69 36.89 -54.04%
EPS 0.04 0.03 0.70 1.13 0.86 0.89 -2.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0521 0.0489 0.0553 0.0515 0.0477 0.0475 0.0435 12.81%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.06 0.08 0.07 0.08 0.10 0.03 0.05 -
P/RPS 0.19 0.32 0.06 0.06 0.07 0.02 0.05 144.10%
P/EPS 60.00 100.00 3.95 2.82 4.63 1.34 -0.69 -
EY 1.67 1.00 25.29 35.50 21.60 74.67 -145.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.62 0.50 0.62 0.83 0.25 0.45 -2.99%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 01/03/10 25/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.05 0.06 0.09 0.07 0.09 0.05 0.03 -
P/RPS 0.16 0.24 0.08 0.05 0.06 0.04 0.03 206.19%
P/EPS 50.00 75.00 5.08 2.46 4.17 2.23 -0.41 -
EY 2.00 1.33 19.67 40.57 24.00 44.80 -243.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.46 0.64 0.54 0.75 0.42 0.27 21.20%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment